Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -26.23%    YoY -     30.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 71,740 66,288 125,845 140,856 165,514 118,532 112,092 -25.75%
  QoQ % 8.22% -47.33% -10.66% -14.90% 39.64% 5.75% -
  Horiz. % 64.00% 59.14% 112.27% 125.66% 147.66% 105.75% 100.00%
PBT -2,760 -2,260 11 4,418 5,802 4,154 3,588 -
  QoQ % -22.12% -20,645.46% -99.75% -23.84% 39.67% 15.77% -
  Horiz. % -76.92% -62.99% 0.31% 123.15% 161.71% 115.77% 100.00%
Tax 594 -204 -1,104 -1,664 -2,068 -1,570 -1,508 -
  QoQ % 391.18% 81.52% 33.65% 19.54% -31.72% -4.11% -
  Horiz. % -39.39% 13.53% 73.21% 110.34% 137.14% 104.11% 100.00%
NP -2,166 -2,464 -1,093 2,754 3,734 2,584 2,080 -
  QoQ % 12.09% -125.43% -139.68% -26.23% 44.50% 24.23% -
  Horiz. % -104.13% -118.46% -52.55% 132.44% 179.52% 124.23% 100.00%
NP to SH -2,166 -2,464 -1,093 2,754 3,734 2,584 2,080 -
  QoQ % 12.09% -125.43% -139.68% -26.23% 44.50% 24.23% -
  Horiz. % -104.13% -118.46% -52.55% 132.44% 179.52% 124.23% 100.00%
Tax Rate - % - % 10,036.36 % 37.66 % 35.64 % 37.79 % 42.03 % -
  QoQ % 0.00% 0.00% 26,549.92% 5.67% -5.69% -10.09% -
  Horiz. % 0.00% 0.00% 23,879.04% 89.60% 84.80% 89.91% 100.00%
Total Cost 73,906 68,752 126,938 138,101 161,780 115,948 110,012 -23.31%
  QoQ % 7.50% -45.84% -8.08% -14.64% 39.53% 5.40% -
  Horiz. % 67.18% 62.49% 115.39% 125.53% 147.06% 105.40% 100.00%
Net Worth 105,114 124,262 127,339 97,472 97,593 96,370 95,510 6.60%
  QoQ % -15.41% -2.42% 30.64% -0.12% 1.27% 0.90% -
  Horiz. % 110.06% 130.10% 133.33% 102.05% 102.18% 100.90% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 105,114 124,262 127,339 97,472 97,593 96,370 95,510 6.60%
  QoQ % -15.41% -2.42% 30.64% -0.12% 1.27% 0.90% -
  Horiz. % 110.06% 130.10% 133.33% 102.05% 102.18% 100.90% 100.00%
NOSH 106,176 106,206 106,006 105,948 106,079 105,901 106,122 0.03%
  QoQ % -0.03% 0.19% 0.05% -0.12% 0.17% -0.21% -
  Horiz. % 100.05% 100.08% 99.89% 99.84% 99.96% 99.79% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.02 % -3.72 % -0.87 % 1.96 % 2.26 % 2.18 % 1.86 % -
  QoQ % 18.82% -327.59% -144.39% -13.27% 3.67% 17.20% -
  Horiz. % -162.37% -200.00% -46.77% 105.38% 121.51% 117.20% 100.00%
ROE -2.06 % -1.98 % -0.86 % 2.83 % 3.83 % 2.68 % 2.18 % -
  QoQ % -4.04% -130.23% -130.39% -26.11% 42.91% 22.94% -
  Horiz. % -94.50% -90.83% -39.45% 129.82% 175.69% 122.94% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 67.57 62.41 118.59 132.95 156.03 111.93 105.63 -25.78%
  QoQ % 8.27% -47.37% -10.80% -14.79% 39.40% 5.96% -
  Horiz. % 63.97% 59.08% 112.27% 125.86% 147.71% 105.96% 100.00%
EPS -2.04 -2.32 -1.03 2.60 3.52 2.44 1.96 -
  QoQ % 12.07% -125.24% -139.62% -26.14% 44.26% 24.49% -
  Horiz. % -104.08% -118.37% -52.55% 132.65% 179.59% 124.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 1.1700 1.2000 0.9200 0.9200 0.9100 0.9000 6.57%
  QoQ % -15.38% -2.50% 30.43% 0.00% 1.10% 1.11% -
  Horiz. % 110.00% 130.00% 133.33% 102.22% 102.22% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.74 8.08 15.33 17.16 20.17 14.44 13.66 -25.77%
  QoQ % 8.17% -47.29% -10.66% -14.92% 39.68% 5.71% -
  Horiz. % 63.98% 59.15% 112.23% 125.62% 147.66% 105.71% 100.00%
EPS -0.26 -0.30 -0.13 0.34 0.45 0.31 0.25 -
  QoQ % 13.33% -130.77% -138.24% -24.44% 45.16% 24.00% -
  Horiz. % -104.00% -120.00% -52.00% 136.00% 180.00% 124.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1281 0.1514 0.1552 0.1188 0.1189 0.1174 0.1164 6.60%
  QoQ % -15.39% -2.45% 30.64% -0.08% 1.28% 0.86% -
  Horiz. % 110.05% 130.07% 133.33% 102.06% 102.15% 100.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.4100 0.4850 0.7000 0.5150 0.5500 0.6500 0.7400 -
P/RPS 0.61 0.78 0.00 0.39 0.35 0.58 0.70 -8.77%
  QoQ % -21.79% 0.00% 0.00% 11.43% -39.66% -17.14% -
  Horiz. % 87.14% 111.43% 0.00% 55.71% 50.00% 82.86% 100.00%
P/EPS -20.10 -20.91 0.00 19.81 15.63 26.64 37.76 -
  QoQ % 3.87% 0.00% 0.00% 26.74% -41.33% -29.45% -
  Horiz. % -53.23% -55.38% 0.00% 52.46% 41.39% 70.55% 100.00%
EY -4.98 -4.78 0.00 5.05 6.40 3.75 2.65 -
  QoQ % -4.18% 0.00% 0.00% -21.09% 70.67% 41.51% -
  Horiz. % -187.92% -180.38% 0.00% 190.57% 241.51% 141.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.41 0.70 0.56 0.60 0.71 0.82 -37.03%
  QoQ % 0.00% -41.43% 25.00% -6.67% -15.49% -13.41% -
  Horiz. % 50.00% 50.00% 85.37% 68.29% 73.17% 86.59% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 02/06/16 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 -
Price 0.4550 0.4850 0.5800 0.5550 0.3800 0.5650 0.6900 -
P/RPS 0.67 0.78 0.00 0.42 0.24 0.50 0.65 2.04%
  QoQ % -14.10% 0.00% 0.00% 75.00% -52.00% -23.08% -
  Horiz. % 103.08% 120.00% 0.00% 64.62% 36.92% 76.92% 100.00%
P/EPS -22.30 -20.91 0.00 21.35 10.80 23.16 35.20 -
  QoQ % -6.65% 0.00% 0.00% 97.69% -53.37% -34.20% -
  Horiz. % -63.35% -59.40% 0.00% 60.65% 30.68% 65.80% 100.00%
EY -4.48 -4.78 0.00 4.68 9.26 4.32 2.84 -
  QoQ % 6.28% 0.00% 0.00% -49.46% 114.35% 52.11% -
  Horiz. % -157.75% -168.31% 0.00% 164.79% 326.06% 152.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.41 0.58 0.60 0.41 0.62 0.77 -29.09%
  QoQ % 12.20% -29.31% -3.33% 46.34% -33.87% -19.48% -
  Horiz. % 59.74% 53.25% 75.32% 77.92% 53.25% 80.52% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

132  393  431  1254 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.435+0.005 
 ARMADA 0.1650.00 
 VELESTO 0.1650.00 
 ALAM 0.0750.00 
 KNM 0.145+0.005 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.23-0.02 
 BORNOIL 0.025+0.005 
 DAYANG 1.34-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. AS EXPECTED, THIS STOCK HAS SKYROCKETED IN 2 DAYS NOW AFTER MY CALL! Fat profit stock
2. I WILL HAVE THE LAST LAUGH TODAY AS THIS STOCK COULD LIMIT UP! Fat profit stock
3. RECESSION COMING: TOP 10 REASON TO BUY NFCP FIBERISATION SHARES, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang's CPOC Contract Seen Providing Greater Earnings Visibility - Koon Yew Yin Koon Yew Yin's Blog
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. Technical Buy: HIBISCS (5199) PublicInvest Research
7. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
8. VSTEC (5162) Reposting ECS ICT - Part of the ECommerce Future in Malaysia (For Companies. For Households. For Teens & Children)Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers